Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.82% first-year return on $28,539 initial cash invested.
2.82%
Cash On Cash
7.78%
Cap Rate
1.19
DSCR
$1,460
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,460 income − $1,393 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,393
Mortgage P&I
51%
$741
Property Taxes
15%
$223
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0